FUJI Media Holdings
4676
SoftBank Group
9984
Remixpoint
3825
4
SoftBank
9434
5
Nippon Telegraph & Telephone
9432
(FY)Mar 31, 2024 | (FY)Mar 31, 2023 | (FY)Mar 31, 2022 | (FY)Mar 31, 2021 | (FY)Mar 31, 2020 | (FY)Mar 31, 2019 | (FY)Mar 31, 2018 | (FY)Mar 31, 2017 | (FY)Mar 31, 2016 | (FY)Mar 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -40.10%505.82M | 53.50%844.39M | 24.73%550.08M | 976.40%441.01M | 79.75%-50.32M | 44.45%-248.56M | -323.83%-447.41M | -181.41%-105.56M | -9.25%129.67M | 532.00%142.89M |
Net profit before non-cash adjustment | -19.27%209.24M | 385.39%259.17M | -33.38%53.39M | 267.52%80.15M | 139.25%21.81M | -142.02%-55.57M | -40.80%132.22M | 233.35%223.33M | 10.46%67M | 205.63%60.65M |
Total adjustment of non-cash items | 16.87%256.31M | -1.07%219.32M | 100.61%221.7M | -1.27%110.51M | -27.79%111.94M | 27.46%155.02M | 113.37%121.63M | 4.50%57M | 67.69%54.55M | -39.31%32.53M |
-Depreciation and amortization | 9.06%230.28M | 10.86%211.15M | 0.97%190.46M | 0.83%188.63M | 14.19%187.08M | 87.60%163.83M | -3.39%87.33M | 26.05%90.4M | 6.62%71.72M | -9.44%67.27M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 143.62%20.38M | -173.34%-46.72M |
-Disposal profit | 53.17%-605K | -124.82%-1.29M | 719.76%5.21M | -113.18%-840K | 6,829.35%6.38M | 100.34%92K | -219.51%-26.99M | --22.58M | --0 | -90.59%120K |
-Other non-cash items | 181.51%26.64M | -63.65%9.46M | 133.69%26.03M | 5.20%-77.28M | -815.99%-81.51M | -114.52%-8.9M | 209.48%61.28M | -49.09%-55.98M | -416.64%-37.55M | 113.84%11.86M |
Changes in working capital | -89.00%40.26M | 33.06%365.9M | 9.84%274.98M | 236.00%250.34M | 47.11%-184.07M | 50.37%-348.01M | -81.72%-701.26M | -4,847.18%-385.9M | -83.65%8.13M | 269.93%49.71M |
-Change in receivables | 32.87%-140.87M | -71.11%-209.85M | -1,131.78%-122.64M | -92.77%11.89M | 733.80%164.34M | 47.45%-25.93M | -125.46%-49.34M | 272.89%193.76M | -45.36%-112.07M | 45.72%-77.1M |
-Change in inventory | -73.53%20.03M | -66.70%75.69M | -62.79%227.27M | 2,215.60%610.72M | 105.24%26.37M | 31.08%-503.73M | -137.88%-730.91M | -2,555.53%-307.26M | 121.43%12.51M | -766.92%-58.4M |
-Change in payables | -100.73%-578K | -30.64%79.39M | 241.82%114.47M | 58.14%-80.72M | -326.45%-192.83M | -35.47%85.15M | 298.58%131.95M | -345.92%-66.45M | -71.38%27.02M | 143.49%94.42M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -155.75%-25.84M | 447.33%46.35M |
-Provision for loans, leases and other losses | -24.80%52.09M | 76.76%69.26M | 33.32%39.18M | 181.40%29.39M | 86.71%-36.11M | -622.41%-271.61M | 98.94%-37.6M | ---3.54B | ---- | ---- |
-Changes in other current assets | -68.81%109.59M | 2,005.12%351.41M | 105.20%16.69M | -120.05%-320.93M | -139.62%-145.85M | 2,496.99%368.11M | -100.46%-15.36M | 3,030.65%3.33B | 139.75%106.51M | -52.78%44.43M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 9.89%-12.29M | 24.32%-13.64M | 13.64%-18.02M | 4.75%-20.86M | -15.86%-21.91M | -98.17%-18.91M | -19.91%-9.54M | 40.29%-7.96M | 26.93%-13.33M | 7.34%-18.24M |
Interest received (cash flow from operating activities) | -0.64%7.02M | 3.12%7.07M | -4.42%6.85M | -11.71%7.17M | -8.67%8.12M | 129.68%8.89M | 23.16%3.87M | 22.15%3.14M | -26.55%2.57M | 76.38%3.5M |
Tax refund paid | -426.07%-65.48M | 68.74%-12.45M | -75.02%-39.82M | -445.74%-22.75M | 87.72%-4.17M | -499.89%-33.96M | -5.34%-5.66M | 62.49%-5.37M | -28.50%-14.33M | 61.09%-11.15M |
Other operating cash inflow (outflow) | 0 | -100.00%1K | 212.70%35.44M | -3,144,500.00%-31.45M | -1K | 0 | 426.22%255.14M | 6,836.48%48.49M | -86.56%699K | -70.45%5.2M |
Operating cash flow | -47.29%435.07M | 54.41%825.37M | 43.26%534.53M | 646.49%373.11M | 76.66%-68.28M | -43.68%-292.53M | -202.68%-203.6M | -163.89%-67.27M | -13.84%105.29M | 297.69%122.21M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -13.83%-194.29M | -170.61%-170.68M | -102.56%-63.07M | 75.67%-31.14M | 73.48%-127.96M | 15.07%-482.57M | -32.85%-568.17M | -669.13%-427.68M | 8.90%-55.61M | -109.99%-61.04M |
Net intangibles purchase and sale | -3,561.05%-70.59M | 69.87%-1.93M | ---6.4M | ---- | 83.51%-200K | 87.07%-1.21M | -737.50%-9.38M | 73.93%-1.12M | ---4.3M | ---- |
Net business purchase and sale | ---21.76M | --0 | ---25.5M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | 402.82%9.78M | -121.84%-3.23M | -2.43%14.79M | -85.33%15.16M | 10,030.10%103.27M | 99.39%-1.04M | -19,342.21%-170.9M | 98.29%-879K | -6,086.16%-51.41M | 0.84%-831K |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --72.38M | ---- | ---- |
Net changes in other investments | ---- | 0.00%-1K | ---1K | ---- | 61.61%17M | 133.76%10.52M | -96.90%4.5M | 7.06%145.03M | 16.62%135.46M | 546.76%116.16M |
Investing cash flow | -57.45%-276.85M | -119.29%-175.84M | -401.72%-80.19M | -102.77%-15.98M | 98.34%-7.88M | 36.25%-474.3M | -250.47%-743.95M | -978.97%-212.27M | -55.52%24.15M | 196.06%54.29M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 119.89%96.79M | -9.78%-486.66M | -121.26%-443.29M | -593.46%-200.35M | -93.06%40.6M | -44.53%584.85M | 132.81%1.05B | 229.23%452.91M | 6.69%-350.46M | -300.72%-375.6M |
Net common stock issuance | 10.45%6.89M | 1.98%6.24M | -10.07%6.12M | -15.28%6.8M | 19.02%8.03M | --6.75M | --0 | ---- | ---- | ---3K |
Increase or decrease of lease financing | -36.53%-63.87M | -63.74%-46.78M | ---28.57M | ---- | --38.5M | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | -97.94%-96M | -5,821.98%-48.5M | 98.30%-819K | 49.99%-48.19M | -104.62%-96.38M | 0.21%-47.1M | -1.11%-47.2M | ---46.69M | ---- | ---- |
Net other fund-raising expenses | 3.90%2.18M | 7.58%2.1M | 108.49%1.95M | -25.56%-23M | 50.21%-18.32M | -159.86%-36.79M | -6.35%-14.16M | 13.50%-13.31M | -9.73%-15.39M | -18.59%-14.03M |
Financing cash flow | 90.58%-54.01M | -23.46%-573.61M | -75.49%-464.61M | -860.33%-264.75M | -105.43%-27.57M | -48.87%507.7M | 152.74%993.05M | 207.40%392.91M | 6.10%-365.85M | -322.27%-389.63M |
Net cash flow | ||||||||||
Beginning cash position | 36.49%284.01M | -4.70%208.08M | 73.35%218.34M | -45.16%125.95M | -53.01%229.68M | 10.26%488.81M | 34.36%443.31M | -41.74%329.94M | -27.34%566.35M | 7.88%779.48M |
Current changes in cash | 37.23%104.21M | 839.88%75.93M | -111.11%-10.26M | 189.07%92.39M | 59.97%-103.73M | -669.51%-259.13M | -59.87%45.5M | 147.96%113.37M | -10.92%-236.41M | -474.17%-213.13M |
Cash adjustments other than cash changes | ---- | ---1K | ---- | ---- | -100.00%-2K | ---1K | ---- | ---1K | ---- | 200.00%1K |
End cash Position | 36.69%388.22M | 36.49%284.01M | -4.70%208.08M | 73.35%218.34M | -45.16%125.95M | -53.01%229.68M | 10.26%488.81M | 34.36%443.31M | -41.74%329.94M | -27.34%566.35M |
Free cash flow | -73.93%170.2M | 40.36%652.77M | 35.99%465.06M | 274.10%341.98M | 74.70%-196.43M | 12.23%-776.31M | -78.29%-884.45M | -1,192.89%-496.06M | -25.80%45.39M | 166.86%61.17M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |